| TTM (2025-6-30) | 2024 (2024-12-31) | 2023 (2023-12-31) | 2022 (2022-12-31) | 2021 (2021-12-31) | ||||
|---|---|---|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
| Net Income | 180.56M | 193.67M | 155.08M | 147.10M | 138.66M | |||
| Depreciation Amortization | 8.54M | 7.51M | 6.73M | 4.46M | 1.44M | |||
| Income Taxes - Deferred | 5.50M | 7.46M | -6.06M | 26.13M | 14.18M | |||
| Change In Working Capital | -794.63M | 830.86M | -214.33M | 48.45M | -380.11M | |||
| Taxes Paid | 32.41M | 36.24M | 58.63M | 65.15M | N/A | |||
| Other non cash items | -188.42M | -949.33M | 397.99M | -76.58M | -75.44M | |||
| OPERATING CASH FLOW | -788.45M | 90.17M | 339.42M | 149.56M | -301.26M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | N/A | 0.00 | -2.23M | -45.67M | -3.53M | |||
| Other Investing Activity | -1.48M | -2.81M | -5.77M | -9.98M | -277.00K | |||
| INVESTING CASH FLOW | -1.48M | -2.81M | -8.00M | -55.65M | -3.80M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | 484.59M | 359.29M | 70.21M | 30.55M | -1.46M | |||
| Stock Issued/Repurchased | N/A | 0.00 | 0.00 | 4.47M | 369.50M | |||
| Dividend Paid | N/A | -204.74M | -138.59M | -148.47M | -34.83M | |||
| Other Financing Activity | N/A | N/A | N/A | N/A | N/A | |||
| FINANCING CASH FLOW | 272.84M | 154.55M | -68.38M | -113.45M | 333.21M | |||
| Exchange Rate Effect | 21.77M | 46.13M | -53.31M | 2.87M | 18.89M | |||
| CHANGE IN CASH | -495.32M | 288.05M | 209.72M | -16.66M | 47.03M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | -788.45M | 90.17M | 339.42M | 149.56M | -301.26M | |||
| Capital Expenditure | N/A | 0.00 | -2.23M | -45.67M | -3.53M | |||
| FREE CASH FLOW | -788.45M | 90.17M | 337.18M | 103.89M | -304.79M | |||
All data in BRL